[E&O] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -93.84%
YoY- -92.02%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 499,917 190,959 48,980 4,930 21,130 15,576 9,813 1277.54%
PBT 44,641 23,892 5,055 784 16,771 16,322 16,533 94.02%
Tax -22,598 -6,782 -2,032 -82 -1,430 -3,564 -3,349 257.49%
NP 22,043 17,110 3,023 702 15,341 12,758 13,184 40.91%
-
NP to SH 22,043 11,714 2,978 945 15,341 12,758 13,184 40.91%
-
Tax Rate 50.62% 28.39% 40.20% 10.46% 8.53% 21.84% 20.26% -
Total Cost 477,874 173,849 45,957 4,228 5,789 2,818 -3,371 -
-
Net Worth 554,959 541,496 326,266 407,963 392,352 336,959 339,482 38.81%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 554,959 541,496 326,266 407,963 392,352 336,959 339,482 38.81%
NOSH 221,983 221,018 218,970 230,487 229,446 232,386 232,522 -3.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.41% 8.96% 6.17% 14.24% 72.60% 81.91% 134.35% -
ROE 3.97% 2.16% 0.91% 0.23% 3.91% 3.79% 3.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 225.20 86.40 22.37 2.14 9.21 6.70 4.22 1320.87%
EPS 9.93 5.30 1.36 0.41 6.68 5.49 5.67 45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.45 1.49 1.77 1.71 1.45 1.46 43.17%
Adjusted Per Share Value based on latest NOSH - 230,487
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.75 9.07 2.33 0.23 1.00 0.74 0.47 1270.08%
EPS 1.05 0.56 0.14 0.04 0.73 0.61 0.63 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2636 0.2572 0.155 0.1938 0.1864 0.1601 0.1613 38.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.94 1.01 1.13 1.12 0.70 0.72 0.63 -
P/RPS 0.42 1.17 5.05 52.36 7.60 10.74 14.93 -90.77%
P/EPS 9.47 19.06 83.09 273.17 10.47 13.11 11.11 -10.10%
EY 10.56 5.25 1.20 0.37 9.55 7.62 9.00 11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.76 0.63 0.41 0.50 0.43 -7.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 -
Price 1.33 1.00 1.02 1.09 1.07 0.76 0.73 -
P/RPS 0.59 1.16 4.56 50.96 11.62 11.34 17.30 -89.50%
P/EPS 13.39 18.87 75.00 265.85 16.00 13.84 12.87 2.67%
EY 7.47 5.30 1.33 0.38 6.25 7.22 7.77 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.68 0.62 0.63 0.52 0.50 3.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment